Consumer Cyclical -
Leisure - NASDAQ - US
$ 64.625
-0.745 %
$ 9.02 B
Market Cap
23.5
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
Hasbro, Inc.
| Revenue | 4.14 B |
| Cost Of Revenue | 1.25 B |
| Gross Profit | 2.89 B |
| Operating Expenses | 614 M |
| Operating Income | 690 M |
| Other Expenses | 296 M |
| Net Income | 394 M |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | Dec-1994 | Dec-1993 | Dec-1992 | Dec-1991 | Dec-1990 | Dec-1989 | Dec-1988 | Dec-1987 | Dec-1986 | Dec-1985 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 4 135.5 | 5 003.3 | 5 856.7 | 6 420.4 | 5 465.4 | 4 720.2 | 4 579.6 | 5 209.8 | 5 019.8 | 4 447.5 | 4 277.2 | 4 082.2 | 4 089.0 | 4 285.6 | 4 002.2 | 4 067.9 | 4 021.5 | 3 837.6 | 3 151.5 | 3 087.6 | 2 997.5 | 3 138.7 | 2 816.2 | 2 856.3 | 3 787.2 | 4 232.3 | 3 304.5 | 3 188.6 | 3 002.4 | 2 858.2 | 2 670.3 | 2 747.2 | 2 541.1 | 2 141.1 | 1 520.0 | 1 409.7 | 1 357.9 | 1 345.1 | 1 329.6 | 1 233.4 |
| GROSS PROFIT | ||||||||||||||||||||||||||||||||||||||||
| Cost Of Revenue | 1 247.8 | 2 134.3 | 2 404.8 | 2 547.9 | 2 288.9 | 2 222.4 | 2 202.3 | 2 439.2 | 2 315.0 | 2 056.3 | 2 003.7 | 2 011.8 | 1 974.0 | 2 175.5 | 1 712.1 | 1 676.3 | 1 692.7 | 1 576.6 | 1 303.9 | 1 286.3 | 1 251.7 | 1 288.0 | 1 099.2 | 1 223.5 | 1 567.5 | 1 594.4 | 1 269.1 | 1 246.2 | 1 230.7 | 1 145.8 | 1 076.1 | 1 081.9 | 1 032.0 | 885.5 | 637.6 | 602.5 | 587.9 | 595.2 | 571.1 | 536.7 |
| Gross Profit | 2 887.7 | 2 869.0 | 3 451.9 | 3 872.5 | 3 176.6 | 2 497.8 | 2 377.3 | 2 770.6 | 2 704.8 | 2 391.2 | 2 273.5 | 2 070.3 | 2 114.9 | 2 110.1 | 2 290.0 | 2 391.6 | 2 328.8 | 2 260.9 | 1 847.6 | 1 801.4 | 1 745.9 | 1 850.7 | 1 717.1 | 1 632.9 | 2 219.7 | 2 637.9 | 2 035.4 | 1 942.4 | 1 771.7 | 1 712.4 | 1 594.2 | 1 665.3 | 1 509.1 | 1 255.6 | 882.4 | 807.2 | 770.0 | 749.9 | 758.5 | 696.7 |
| OPERATING INCOME | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses | 613.6 | 3 958.9 | 3 022.1 | 3 000.4 | 2 456.2 | 1 845.8 | 2 046.3 | 1 960.2 | 1 916.8 | 1 699.3 | 1 638.1 | 1 603.2 | 1 563.2 | 1 516.1 | 1 702.2 | 1 803.0 | 1 834.5 | 1 741.6 | 1 471.2 | 1 490.8 | 1 452.8 | 1 506.1 | 1 497.8 | 1 423.3 | 2 216.1 | 2 246.0 | 1 690.5 | 1 582.2 | 1 439.4 | 1 407.8 | 1 298.5 | 1 314.1 | 1 184.6 | 1 018.2 | 722.1 | 637.1 | 616.0 | 617.4 | 562.9 | 461.6 |
| Selling, General and Administrative Expenses | 319.5 | 1 838.8 | 2 053.4 | 1 939.3 | 1 664.9 | 1 450.8 | 1 727.5 | 1 626.6 | 1 579.7 | 1 370.2 | 1 315.8 | 1 269.8 | 1 269.6 | 1 236.0 | 1 450.4 | 1 536.8 | 1 564.8 | 1 189.9 | 1 051.2 | 990.9 | 1 001.9 | 1 286.8 | 1 249.4 | 966.3 | 1 316.5 | 1 256.9 | 1 096.6 | 1 028.7 | 1 301.1 | 1 277.9 | 1 176.2 | 1 213.4 | 1 089.0 | 936.4 | 661.9 | 577.1 | 565.0 | 565.3 | 528.9 | 442.1 |
| Research and Development Expenses | 294.1 | 306.9 | 307.9 | 315.7 | 259.5 | 262.2 | 246.2 | 269.0 | 266.4 | 242.9 | 222.6 | 207.6 | 201.2 | 197.6 | 201.4 | 181.2 | 191.4 | 167.2 | 171.4 | 150.6 | 157.2 | 143.2 | 153.8 | 335.4 | 635.4 | 711.8 | 424.7 | 386.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 690.0 | (1 538.8) | 407.7 | 763.3 | 741.8 | 652.0 | 331.1 | 810.4 | 788.0 | 691.9 | 635.4 | 467.1 | 551.8 | 594.0 | 587.9 | 588.6 | 494.3 | 519.4 | 376.4 | 310.5 | 293.0 | 344.6 | 219.3 | 211.3 | 3.6 | 391.9 | 344.9 | 360.2 | 332.3 | 304.6 | 295.7 | 351.2 | 324.5 | 237.4 | 160.3 | 170.1 | 154.0 | 132.5 | 195.6 | 235.1 |
| PRE-TAX INCOME | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense | 171.2 | 186.3 | 171.0 | 179.7 | 201.1 | 101.9 | 90.8 | 98.3 | 97.4 | 97.1 | 93.1 | 105.6 | 91.1 | 89.0 | 82.1 | 61.6 | 47.1 | 57.0 | 34.9 | 0 | 32.9 | 117.9 | 115.2 | 114.4 | 229.6 | 118.0 | 41.4 | 155.7 | 25.4 | 52.0 | 8.4 | 26.0 | 32.1 | 91.8 | 7.8 | 13.3 | 22.6 | 32.7 | 3.7 | 40.2 |
| Total Other Income | (193.0) | (170.3) | (146.2) | (181.4) | (179.7) | (57.8) | (60.6) | (24.2) | (95.6) | (88.0) | (95.4) | (115.3) | (145.6) | (107.6) | (80.1) | (58.9) | (53.2) | (57.0) | (34.9) | 0.4 | (32.9) | (100.6) | (115.2) | (115.1) | (121.7) | (118.0) | (41.4) | (155.7) | (25.4) | (52.0) | (4.1) | (26.0) | (32.3) | (91.8) | (7.8) | (13.3) | (22.6) | (32.9) | (3.7) | (40.2) |
| Pre-Tax Income | 497.0 | (1 709.1) | 261.5 | 581.9 | 322.1 | 594.2 | 270.4 | 786.1 | 692.5 | 603.9 | 540.0 | 351.8 | 453.4 | 486.4 | 507.7 | 529.7 | 441.1 | 462.4 | 341.5 | 310.9 | 260.1 | 244.1 | 104.1 | 96.2 | (226.0) | 273.9 | 303.5 | 204.5 | 306.9 | 252.6 | 291.6 | 325.2 | 292.2 | 145.6 | 152.5 | 156.8 | 131.4 | 99.6 | 191.9 | 194.9 |
| NET INCOME | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision | 102.6 | (221.3) | 58.5 | 146.6 | 96.6 | 73.8 | 50.0 | 389.5 | 159.3 | 157.0 | 126.7 | 67.9 | 117.4 | 101.0 | 110.0 | 154.8 | 134.3 | 129.4 | 111.4 | 98.8 | 64.1 | 69.0 | 29.0 | 35.4 | (81.4) | 84.9 | 97.1 | 69.5 | 107.0 | 97.0 | 112.3 | 125.2 | 113.2 | 63.9 | 63.3 | 64.6 | 59.0 | 51.4 | 92.7 | 95.9 |
| Net Income | 385.6 | (1 489.3) | 203.5 | 428.7 | 222.5 | 520.5 | 220.4 | 396.6 | 551.4 | 451.8 | 415.9 | 286.2 | 336.0 | 385.4 | 397.8 | 374.9 | 306.8 | 333.0 | 230.1 | 212.1 | 196.0 | 157.7 | (170.7) | 59.7 | (144.6) | 189.0 | 206.4 | 135.0 | 199.9 | 155.6 | 175.0 | 200.0 | 179.2 | 81.7 | 89.2 | 92.2 | 72.4 | 48.2 | 99.2 | 99.0 |
| EPS | 2.77 | 10.7 | 1.47 | 3.11 | 1.62 | 4.07 | 1.75 | 3.17 | 4.4 | 3.61 | 3.24 | 2.2 | 2.58 | 2.88 | 2.86 | 2.69 | 2.18 | 2.13 | 1.38 | 1.19 | 1.11 | 0.91 | 0.99 | 0.35 | 0.82 | 0.97 | 1.04 | 0.7 | 1.03 | 0.79 | 0.87 | 1.01 | 0.89 | 0.42 | 0.46 | 0.46 | 0.37 | 0.25 | 0.51 | 0.53 |